| Estimated Annual Cost in 2042 | $170,274 |
| Monthly savings required | $1,346 |
How much will it cost to send your child to Mary Baldwin College in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $681,094.39 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $1,345.72 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $45,386.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford Mary Baldwin College in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $1,345.72 | $0.00 | $0.00 | $1,345.72 |
| 2 | $1,345.72 | $1,345.72 | $0.00 | $7.61 | $2,699.05 |
| 3 | $2,699.05 | $1,345.72 | $0.00 | $15.26 | $4,060.03 |
| 4 | $4,060.03 | $1,345.72 | $0.00 | $22.96 | $5,428.71 |
| 5 | $5,428.71 | $1,345.72 | $0.00 | $30.69 | $6,805.12 |
| 6 | $6,805.12 | $1,345.72 | $0.00 | $38.48 | $8,189.32 |
| 7 | $8,189.32 | $1,345.72 | $0.00 | $46.30 | $9,581.34 |
| 8 | $9,581.34 | $1,345.72 | $0.00 | $54.17 | $10,981.23 |
| 9 | $10,981.23 | $1,345.72 | $0.00 | $62.09 | $12,389.04 |
| 10 | $12,389.04 | $1,345.72 | $0.00 | $70.05 | $13,804.81 |
| 11 | $13,804.81 | $1,345.72 | $0.00 | $78.05 | $15,228.58 |
| 12 | $15,228.58 | $1,345.72 | $0.00 | $86.10 | $16,660.40 |
| 13 | $16,660.40 | $1,345.72 | $0.00 | $94.20 | $18,100.32 |
| 14 | $18,100.32 | $1,345.72 | $0.00 | $102.34 | $19,548.38 |
| 15 | $19,548.38 | $1,345.72 | $0.00 | $110.53 | $21,004.63 |
| 16 | $21,004.63 | $1,345.72 | $0.00 | $118.76 | $22,469.11 |
| 17 | $22,469.11 | $1,345.72 | $0.00 | $127.04 | $23,941.87 |
| 18 | $23,941.87 | $1,345.72 | $0.00 | $135.37 | $25,422.96 |
| 19 | $25,422.96 | $1,345.72 | $0.00 | $143.75 | $26,912.43 |
| 20 | $26,912.43 | $1,345.72 | $0.00 | $152.17 | $28,410.32 |
| 21 | $28,410.32 | $1,345.72 | $0.00 | $160.64 | $29,916.68 |
| 22 | $29,916.68 | $1,345.72 | $0.00 | $169.15 | $31,431.55 |
| 23 | $31,431.55 | $1,345.72 | $0.00 | $177.72 | $32,954.99 |
| 24 | $32,954.99 | $1,345.72 | $0.00 | $186.33 | $34,487.04 |
| 25 | $34,487.04 | $1,345.72 | $0.00 | $194.99 | $36,027.75 |
| 26 | $36,027.75 | $1,345.72 | $0.00 | $203.71 | $37,577.18 |
| 27 | $37,577.18 | $1,345.72 | $0.00 | $212.47 | $39,135.37 |
| 28 | $39,135.37 | $1,345.72 | $0.00 | $221.28 | $40,702.37 |
| 29 | $40,702.37 | $1,345.72 | $0.00 | $230.14 | $42,278.23 |
| 30 | $42,278.23 | $1,345.72 | $0.00 | $239.05 | $43,863.00 |
| 31 | $43,863.00 | $1,345.72 | $0.00 | $248.01 | $45,456.73 |
| 32 | $45,456.73 | $1,345.72 | $0.00 | $257.02 | $47,059.47 |
| 33 | $47,059.47 | $1,345.72 | $0.00 | $266.08 | $48,671.27 |
| 34 | $48,671.27 | $1,345.72 | $0.00 | $275.19 | $50,292.18 |
| 35 | $50,292.18 | $1,345.72 | $0.00 | $284.36 | $51,922.26 |
| 36 | $51,922.26 | $1,345.72 | $0.00 | $293.58 | $53,561.56 |
| 37 | $53,561.56 | $1,345.72 | $0.00 | $302.84 | $55,210.12 |
| 38 | $55,210.12 | $1,345.72 | $0.00 | $312.17 | $56,868.01 |
| 39 | $56,868.01 | $1,345.72 | $0.00 | $321.54 | $58,535.27 |
| 40 | $58,535.27 | $1,345.72 | $0.00 | $330.97 | $60,211.96 |
| 41 | $60,211.96 | $1,345.72 | $0.00 | $340.45 | $61,898.13 |
| 42 | $61,898.13 | $1,345.72 | $0.00 | $349.98 | $63,593.83 |
| 43 | $63,593.83 | $1,345.72 | $0.00 | $359.57 | $65,299.12 |
| 44 | $65,299.12 | $1,345.72 | $0.00 | $369.21 | $67,014.05 |
| 45 | $67,014.05 | $1,345.72 | $0.00 | $378.91 | $68,738.68 |
| 46 | $68,738.68 | $1,345.72 | $0.00 | $388.66 | $70,473.06 |
| 47 | $70,473.06 | $1,345.72 | $0.00 | $398.46 | $72,217.24 |
| 48 | $72,217.24 | $1,345.72 | $0.00 | $408.33 | $73,971.29 |
| 49 | $73,971.29 | $1,345.72 | $0.00 | $418.24 | $75,735.25 |
| 50 | $75,735.25 | $1,345.72 | $0.00 | $428.22 | $77,509.19 |
| 51 | $77,509.19 | $1,345.72 | $0.00 | $438.25 | $79,293.16 |
| 52 | $79,293.16 | $1,345.72 | $0.00 | $448.34 | $81,087.22 |
| 53 | $81,087.22 | $1,345.72 | $0.00 | $458.48 | $82,891.42 |
| 54 | $82,891.42 | $1,345.72 | $0.00 | $468.68 | $84,705.82 |
| 55 | $84,705.82 | $1,345.72 | $0.00 | $478.94 | $86,530.48 |
| 56 | $86,530.48 | $1,345.72 | $0.00 | $489.26 | $88,365.46 |
| 57 | $88,365.46 | $1,345.72 | $0.00 | $499.63 | $90,210.81 |
| 58 | $90,210.81 | $1,345.72 | $0.00 | $510.07 | $92,066.60 |
| 59 | $92,066.60 | $1,345.72 | $0.00 | $520.56 | $93,932.88 |
| 60 | $93,932.88 | $1,345.72 | $0.00 | $531.11 | $95,809.71 |
| 61 | $95,809.71 | $1,345.72 | $0.00 | $541.72 | $97,697.15 |
| 62 | $97,697.15 | $1,345.72 | $0.00 | $552.39 | $99,595.26 |
| 63 | $99,595.26 | $1,345.72 | $0.00 | $563.13 | $101,504.11 |
| 64 | $101,504.11 | $1,345.72 | $0.00 | $573.92 | $103,423.75 |
| 65 | $103,423.75 | $1,345.72 | $0.00 | $584.77 | $105,354.24 |
| 66 | $105,354.24 | $1,345.72 | $0.00 | $595.69 | $107,295.65 |
| 67 | $107,295.65 | $1,345.72 | $0.00 | $606.67 | $109,248.04 |
| 68 | $109,248.04 | $1,345.72 | $0.00 | $617.70 | $111,211.46 |
| 69 | $111,211.46 | $1,345.72 | $0.00 | $628.81 | $113,185.99 |
| 70 | $113,185.99 | $1,345.72 | $0.00 | $639.97 | $115,171.68 |
| 71 | $115,171.68 | $1,345.72 | $0.00 | $651.20 | $117,168.60 |
| 72 | $117,168.60 | $1,345.72 | $0.00 | $662.49 | $119,176.81 |
| 73 | $119,176.81 | $1,345.72 | $0.00 | $673.84 | $121,196.37 |
| 74 | $121,196.37 | $1,345.72 | $0.00 | $685.26 | $123,227.35 |
| 75 | $123,227.35 | $1,345.72 | $0.00 | $696.75 | $125,269.82 |
| 76 | $125,269.82 | $1,345.72 | $0.00 | $708.29 | $127,323.83 |
| 77 | $127,323.83 | $1,345.72 | $0.00 | $719.91 | $129,389.46 |
| 78 | $129,389.46 | $1,345.72 | $0.00 | $731.59 | $131,466.77 |
| 79 | $131,466.77 | $1,345.72 | $0.00 | $743.33 | $133,555.82 |
| 80 | $133,555.82 | $1,345.72 | $0.00 | $755.14 | $135,656.68 |
| 81 | $135,656.68 | $1,345.72 | $0.00 | $767.02 | $137,769.42 |
| 82 | $137,769.42 | $1,345.72 | $0.00 | $778.97 | $139,894.11 |
| 83 | $139,894.11 | $1,345.72 | $0.00 | $790.98 | $142,030.81 |
| 84 | $142,030.81 | $1,345.72 | $0.00 | $803.06 | $144,179.59 |
| 85 | $144,179.59 | $1,345.72 | $0.00 | $815.21 | $146,340.52 |
| 86 | $146,340.52 | $1,345.72 | $0.00 | $827.43 | $148,513.67 |
| 87 | $148,513.67 | $1,345.72 | $0.00 | $839.72 | $150,699.11 |
| 88 | $150,699.11 | $1,345.72 | $0.00 | $852.07 | $152,896.90 |
| 89 | $152,896.90 | $1,345.72 | $0.00 | $864.50 | $155,107.12 |
| 90 | $155,107.12 | $1,345.72 | $0.00 | $877.00 | $157,329.84 |
| 91 | $157,329.84 | $1,345.72 | $0.00 | $889.57 | $159,565.13 |
| 92 | $159,565.13 | $1,345.72 | $0.00 | $902.20 | $161,813.05 |
| 93 | $161,813.05 | $1,345.72 | $0.00 | $914.91 | $164,073.68 |
| 94 | $164,073.68 | $1,345.72 | $0.00 | $927.70 | $166,347.10 |
| 95 | $166,347.10 | $1,345.72 | $0.00 | $940.55 | $168,633.37 |
| 96 | $168,633.37 | $1,345.72 | $0.00 | $953.48 | $170,932.57 |
| 97 | $170,932.57 | $1,345.72 | $0.00 | $966.48 | $173,244.77 |
| 98 | $173,244.77 | $1,345.72 | $0.00 | $979.55 | $175,570.04 |
| 99 | $175,570.04 | $1,345.72 | $0.00 | $992.70 | $177,908.46 |
| 100 | $177,908.46 | $1,345.72 | $0.00 | $1,005.92 | $180,260.10 |
| 101 | $180,260.10 | $1,345.72 | $0.00 | $1,019.22 | $182,625.04 |
| 102 | $182,625.04 | $1,345.72 | $0.00 | $1,032.59 | $185,003.35 |
| 103 | $185,003.35 | $1,345.72 | $0.00 | $1,046.04 | $187,395.11 |
| 104 | $187,395.11 | $1,345.72 | $0.00 | $1,059.56 | $189,800.39 |
| 105 | $189,800.39 | $1,345.72 | $0.00 | $1,073.16 | $192,219.27 |
| 106 | $192,219.27 | $1,345.72 | $0.00 | $1,086.84 | $194,651.83 |
| 107 | $194,651.83 | $1,345.72 | $0.00 | $1,100.59 | $197,098.14 |
| 108 | $197,098.14 | $1,345.72 | $0.00 | $1,114.42 | $199,558.28 |
| 109 | $199,558.28 | $1,345.72 | $0.00 | $1,128.33 | $202,032.33 |
| 110 | $202,032.33 | $1,345.72 | $0.00 | $1,142.32 | $204,520.37 |
| 111 | $204,520.37 | $1,345.72 | $0.00 | $1,156.39 | $207,022.48 |
| 112 | $207,022.48 | $1,345.72 | $0.00 | $1,170.54 | $209,538.74 |
| 113 | $209,538.74 | $1,345.72 | $0.00 | $1,184.76 | $212,069.22 |
| 114 | $212,069.22 | $1,345.72 | $0.00 | $1,199.07 | $214,614.01 |
| 115 | $214,614.01 | $1,345.72 | $0.00 | $1,213.46 | $217,173.19 |
| 116 | $217,173.19 | $1,345.72 | $0.00 | $1,227.93 | $219,746.84 |
| 117 | $219,746.84 | $1,345.72 | $0.00 | $1,242.48 | $222,335.04 |
| 118 | $222,335.04 | $1,345.72 | $0.00 | $1,257.11 | $224,937.87 |
| 119 | $224,937.87 | $1,345.72 | $0.00 | $1,271.83 | $227,555.42 |
| 120 | $227,555.42 | $1,345.72 | $0.00 | $1,286.63 | $230,187.77 |
| 121 | $230,187.77 | $1,345.72 | $0.00 | $1,301.52 | $232,835.01 |
| 122 | $232,835.01 | $1,345.72 | $0.00 | $1,316.48 | $235,497.21 |
| 123 | $235,497.21 | $1,345.72 | $0.00 | $1,331.54 | $238,174.47 |
| 124 | $238,174.47 | $1,345.72 | $0.00 | $1,346.67 | $240,866.86 |
| 125 | $240,866.86 | $1,345.72 | $0.00 | $1,361.90 | $243,574.48 |
| 126 | $243,574.48 | $1,345.72 | $0.00 | $1,377.21 | $246,297.41 |
| 127 | $246,297.41 | $1,345.72 | $0.00 | $1,392.60 | $249,035.73 |
| 128 | $249,035.73 | $1,345.72 | $0.00 | $1,408.08 | $251,789.53 |
| 129 | $251,789.53 | $1,345.72 | $0.00 | $1,423.65 | $254,558.90 |
| 130 | $254,558.90 | $1,345.72 | $0.00 | $1,439.31 | $257,343.93 |
| 131 | $257,343.93 | $1,345.72 | $0.00 | $1,455.06 | $260,144.71 |
| 132 | $260,144.71 | $1,345.72 | $0.00 | $1,470.90 | $262,961.33 |
| 133 | $262,961.33 | $1,345.72 | $0.00 | $1,486.82 | $265,793.87 |
| 134 | $265,793.87 | $1,345.72 | $0.00 | $1,502.84 | $268,642.43 |
| 135 | $268,642.43 | $1,345.72 | $0.00 | $1,518.94 | $271,507.09 |
| 136 | $271,507.09 | $1,345.72 | $0.00 | $1,535.14 | $274,387.95 |
| 137 | $274,387.95 | $1,345.72 | $0.00 | $1,551.43 | $277,285.10 |
| 138 | $277,285.10 | $1,345.72 | $0.00 | $1,567.81 | $280,198.63 |
| 139 | $280,198.63 | $1,345.72 | $0.00 | $1,584.28 | $283,128.63 |
| 140 | $283,128.63 | $1,345.72 | $0.00 | $1,600.85 | $286,075.20 |
| 141 | $286,075.20 | $1,345.72 | $0.00 | $1,617.51 | $289,038.43 |
| 142 | $289,038.43 | $1,345.72 | $0.00 | $1,634.27 | $292,018.42 |
| 143 | $292,018.42 | $1,345.72 | $0.00 | $1,651.11 | $295,015.25 |
| 144 | $295,015.25 | $1,345.72 | $0.00 | $1,668.06 | $298,029.03 |
| 145 | $298,029.03 | $1,345.72 | $0.00 | $1,685.10 | $301,059.85 |
| 146 | $301,059.85 | $1,345.72 | $0.00 | $1,702.24 | $304,107.81 |
| 147 | $304,107.81 | $1,345.72 | $0.00 | $1,719.47 | $307,173.00 |
| 148 | $307,173.00 | $1,345.72 | $0.00 | $1,736.80 | $310,255.52 |
| 149 | $310,255.52 | $1,345.72 | $0.00 | $1,754.23 | $313,355.47 |
| 150 | $313,355.47 | $1,345.72 | $0.00 | $1,771.76 | $316,472.95 |
| 151 | $316,472.95 | $1,345.72 | $0.00 | $1,789.38 | $319,608.05 |
| 152 | $319,608.05 | $1,345.72 | $0.00 | $1,807.11 | $322,760.88 |
| 153 | $322,760.88 | $1,345.72 | $0.00 | $1,824.94 | $325,931.54 |
| 154 | $325,931.54 | $1,345.72 | $0.00 | $1,842.86 | $329,120.12 |
| 155 | $329,120.12 | $1,345.72 | $0.00 | $1,860.89 | $332,326.73 |
| 156 | $332,326.73 | $1,345.72 | $0.00 | $1,879.02 | $335,551.47 |
| 157 | $335,551.47 | $1,345.72 | $0.00 | $1,897.26 | $338,794.45 |
| 158 | $338,794.45 | $1,345.72 | $0.00 | $1,915.59 | $342,055.76 |
| 159 | $342,055.76 | $1,345.72 | $0.00 | $1,934.03 | $345,335.51 |
| 160 | $345,335.51 | $1,345.72 | $0.00 | $1,952.58 | $348,633.81 |
| 161 | $348,633.81 | $1,345.72 | $0.00 | $1,971.23 | $351,950.76 |
| 162 | $351,950.76 | $1,345.72 | $0.00 | $1,989.98 | $355,286.46 |
| 163 | $355,286.46 | $1,345.72 | $0.00 | $2,008.84 | $358,641.02 |
| 164 | $358,641.02 | $1,345.72 | $0.00 | $2,027.81 | $362,014.55 |
| 165 | $362,014.55 | $1,345.72 | $0.00 | $2,046.88 | $365,407.15 |
| 166 | $365,407.15 | $1,345.72 | $0.00 | $2,066.07 | $368,818.94 |
| 167 | $368,818.94 | $1,345.72 | $0.00 | $2,085.36 | $372,250.02 |
| 168 | $372,250.02 | $1,345.72 | $0.00 | $2,104.76 | $375,700.50 |
| 169 | $375,700.50 | $1,345.72 | $0.00 | $2,124.27 | $379,170.49 |
| 170 | $379,170.49 | $1,345.72 | $0.00 | $2,143.89 | $382,660.10 |
| 171 | $382,660.10 | $1,345.72 | $0.00 | $2,163.62 | $386,169.44 |
| 172 | $386,169.44 | $1,345.72 | $0.00 | $2,183.46 | $389,698.62 |
| 173 | $389,698.62 | $1,345.72 | $0.00 | $2,203.41 | $393,247.75 |
| 174 | $393,247.75 | $1,345.72 | $0.00 | $2,223.48 | $396,816.95 |
| 175 | $396,816.95 | $1,345.72 | $0.00 | $2,243.66 | $400,406.33 |
| 176 | $400,406.33 | $1,345.72 | $0.00 | $2,263.96 | $404,016.01 |
| 177 | $404,016.01 | $1,345.72 | $0.00 | $2,284.37 | $407,646.10 |
| 178 | $407,646.10 | $1,345.72 | $0.00 | $2,304.89 | $411,296.71 |
| 179 | $411,296.71 | $1,345.72 | $0.00 | $2,325.53 | $414,967.96 |
| 180 | $414,967.96 | $1,345.72 | $0.00 | $2,346.29 | $418,659.97 |
| 181 | $418,659.97 | $1,345.72 | $0.00 | $2,367.16 | $422,372.85 |
| 182 | $422,372.85 | $1,345.72 | $0.00 | $2,388.16 | $426,106.73 |
| 183 | $426,106.73 | $1,345.72 | $0.00 | $2,409.27 | $429,861.72 |
| 184 | $429,861.72 | $1,345.72 | $0.00 | $2,430.50 | $433,637.94 |
| 185 | $433,637.94 | $1,345.72 | $0.00 | $2,451.85 | $437,435.51 |
| 186 | $437,435.51 | $1,345.72 | $0.00 | $2,473.32 | $441,254.55 |
| 187 | $441,254.55 | $1,345.72 | $0.00 | $2,494.92 | $445,095.19 |
| 188 | $445,095.19 | $1,345.72 | $0.00 | $2,516.63 | $448,957.54 |
| 189 | $448,957.54 | $1,345.72 | $0.00 | $2,538.47 | $452,841.73 |
| 190 | $452,841.73 | $1,345.72 | $0.00 | $2,560.43 | $456,747.88 |
| 191 | $456,747.88 | $1,345.72 | $0.00 | $2,582.52 | $460,676.12 |
| 192 | $460,676.12 | $1,345.72 | $0.00 | $2,604.73 | $464,626.57 |
| 193 | $464,626.57 | $1,345.72 | $0.00 | $2,627.07 | $468,599.36 |
| 194 | $468,599.36 | $1,345.72 | $0.00 | $2,649.53 | $472,594.61 |
| 195 | $472,594.61 | $1,345.72 | $0.00 | $2,672.12 | $476,612.45 |
| 196 | $476,612.45 | $1,345.72 | $0.00 | $2,694.84 | $480,653.01 |
| 197 | $480,653.01 | $1,345.72 | $0.00 | $2,717.68 | $484,716.41 |
| 198 | $484,716.41 | $1,345.72 | $0.00 | $2,740.66 | $488,802.79 |
| 199 | $488,802.79 | $1,345.72 | $0.00 | $2,763.76 | $492,912.27 |
| 200 | $492,912.27 | $1,345.72 | $0.00 | $2,787.00 | $497,044.99 |
| 201 | $497,044.99 | $1,345.72 | $0.00 | $2,810.36 | $501,201.07 |
| 202 | $501,201.07 | $1,345.72 | $0.00 | $2,833.86 | $505,380.65 |
| 203 | $505,380.65 | $1,345.72 | $0.00 | $2,857.50 | $509,583.87 |
| 204 | $509,583.87 | $1,345.72 | $0.00 | $2,881.26 | $513,810.85 |
| 205 | $513,810.85 | $1,345.72 | $0.00 | $2,905.16 | $518,061.73 |
| 206 | $518,061.73 | $1,345.72 | $0.00 | $2,929.20 | $522,336.65 |
| 207 | $522,336.65 | $1,345.72 | $0.00 | $2,953.37 | $526,635.74 |
| 208 | $526,635.74 | $1,345.72 | $0.00 | $2,977.68 | $530,959.14 |
| 209 | $530,959.14 | $1,345.72 | $0.00 | $3,002.12 | $535,306.98 |
| 210 | $535,306.98 | $1,345.72 | $0.00 | $3,026.70 | $539,679.40 |
| 211 | $539,679.40 | $1,345.72 | $0.00 | $3,051.43 | $544,076.55 |
| 212 | $544,076.55 | $1,345.72 | $0.00 | $3,076.29 | $548,498.56 |
| 213 | $548,498.56 | $1,345.72 | $0.00 | $3,101.29 | $552,945.57 |
| 214 | $552,945.57 | $1,345.72 | $0.00 | $3,126.43 | $557,417.72 |
| 215 | $557,417.72 | $1,345.72 | $0.00 | $3,151.72 | $561,915.16 |
| 216 | $561,915.16 | $1,345.72 | $0.00 | $3,177.15 | $566,438.03 |
| 217 | $566,438.03 | $1,345.72 | $153,401.61 | $3,202.72 | $417,584.86 |
| 218 | $417,584.86 | $1,345.72 | $0.00 | $2,361.09 | $421,291.67 |
| 219 | $421,291.67 | $1,345.72 | $0.00 | $2,382.04 | $425,019.43 |
| 220 | $425,019.43 | $1,345.72 | $0.00 | $2,403.12 | $428,768.27 |
| 221 | $428,768.27 | $1,345.72 | $0.00 | $2,424.32 | $432,538.31 |
| 222 | $432,538.31 | $1,345.72 | $0.00 | $2,445.63 | $436,329.66 |
| 223 | $436,329.66 | $1,345.72 | $0.00 | $2,467.07 | $440,142.45 |
| 224 | $440,142.45 | $1,345.72 | $0.00 | $2,488.63 | $443,976.80 |
| 225 | $443,976.80 | $1,345.72 | $0.00 | $2,510.31 | $447,832.83 |
| 226 | $447,832.83 | $1,345.72 | $0.00 | $2,532.11 | $451,710.66 |
| 227 | $451,710.66 | $1,345.72 | $0.00 | $2,554.04 | $455,610.42 |
| 228 | $455,610.42 | $1,345.72 | $0.00 | $2,576.09 | $459,532.23 |
| 229 | $459,532.23 | $1,345.72 | $164,139.72 | $2,598.26 | $299,336.49 |
| 230 | $299,336.49 | $1,345.72 | $0.00 | $1,692.49 | $302,374.70 |
| 231 | $302,374.70 | $1,345.72 | $0.00 | $1,709.67 | $305,430.09 |
| 232 | $305,430.09 | $1,345.72 | $0.00 | $1,726.95 | $308,502.76 |
| 233 | $308,502.76 | $1,345.72 | $0.00 | $1,744.32 | $311,592.80 |
| 234 | $311,592.80 | $1,345.72 | $0.00 | $1,761.79 | $314,700.31 |
| 235 | $314,700.31 | $1,345.72 | $0.00 | $1,779.36 | $317,825.39 |
| 236 | $317,825.39 | $1,345.72 | $0.00 | $1,797.03 | $320,968.14 |
| 237 | $320,968.14 | $1,345.72 | $0.00 | $1,814.80 | $324,128.66 |
| 238 | $324,128.66 | $1,345.72 | $0.00 | $1,832.67 | $327,307.05 |
| 239 | $327,307.05 | $1,345.72 | $0.00 | $1,850.64 | $330,503.41 |
| 240 | $330,503.41 | $1,345.72 | $0.00 | $1,868.71 | $333,717.84 |
| 241 | $333,717.84 | $1,345.72 | $175,629.50 | $1,886.89 | $161,320.95 |
| 242 | $161,320.95 | $1,345.72 | $0.00 | $912.13 | $163,578.80 |
| 243 | $163,578.80 | $1,345.72 | $0.00 | $924.90 | $165,849.42 |
| 244 | $165,849.42 | $1,345.72 | $0.00 | $937.74 | $168,132.88 |
| 245 | $168,132.88 | $1,345.72 | $0.00 | $950.65 | $170,429.25 |
| 246 | $170,429.25 | $1,345.72 | $0.00 | $963.63 | $172,738.60 |
| 247 | $172,738.60 | $1,345.72 | $0.00 | $976.69 | $175,061.01 |
| 248 | $175,061.01 | $1,345.72 | $0.00 | $989.82 | $177,396.55 |
| 249 | $177,396.55 | $1,345.72 | $0.00 | $1,003.03 | $179,745.30 |
| 250 | $179,745.30 | $1,345.72 | $0.00 | $1,016.31 | $182,107.33 |
| 251 | $182,107.33 | $1,345.72 | $0.00 | $1,029.66 | $184,482.71 |
| 252 | $184,482.71 | $1,345.72 | $0.00 | $1,043.09 | $186,871.52 |
| 253 | $186,871.52 | $0.00 | $187,923.56 | $1,056.60 | $4.56 |